CashFlowRE
Sign in Sign up
208 N Macon St
B+ Composite 77.53
Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +9.1/15.0
  • Appreciation +7.6/10.0
  • Livability +3.1/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$69,500

208 N Macon St · Clarence, MO 63437
2 bd · 1.0 ba · 1,188 sqft · Other public records · 274 Days on market
Built 1965 0.27 ac lot $59/sqft · at area comps Est $72k · at est. ↓ 18% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Weather looking for a fixer-upper, a small project, or just something to make an investment on this property would be a good fit! With a large yard, detached garage, possibly two living quarters or third bedroom this property has potential. Call Allison Rowland at 660-651-2051 With Tiger Country Realty.

Key facts

  • Large yard
  • Detached garage
  • Two living quarters

Tags

LARGE YARDDETACHED GARAGETWO LIVING QUARTERS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath other listed at $70k.

Deal economics

  • At list price, monthly cash flow is $384 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#442 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: schools D-, amenities F, commute F.
  • Shelby County R-IV (rural): math 29% / reading 42% proficiency, ranked #224 of 324 in MO (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 6 active listings in the ZIP; 4 units permitted in Shelby County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($481 loan paydown + $4k appreciation (5.3% local appreciation)).
  • Shelby County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.3% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 274 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
Recommended offer $61,160 (12.0% below list)

Questions for the listing agent

  1. It's been on market 274 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.48%
Cap rate
12.93%
Cash-on-cash
23.70%
DSCR
2.05
GRM
5.6

CMA / ARV

ARV (median comp)
$72,080
List price
$69,500
Delta
-3.58%
Verdict
FAIR
Comps
3 within 1.0 mi

Projected returns pro-forma

5.27% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
34.0%
Equity multiple
3.14×
Total profit
$41,567
Equity at exit
$40,542
10-year hold
IRR
32.2%
Equity multiple
6.34×
Total profit
$103,984
Equity at exit
$70,947

Cash invested: $19,460 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
81 Strongly Landlord-Friendly
State Missouri
81 Strongly Landlord-Friendly · R+10
County
— inherits STATE
City
— inherits STATE
Generally landlord-friendly; St Louis has some habitability requirements.

ZIP-level market 63437

Home prices YoY
1.9%
Active inventory
6
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,028 medium interval (Pro) →
Mortgage (P&I)
$364
Tax from tax record
$34 /mo · $408/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$384

Break-even live

Break-even rent $541
Max offer price $69,500
Occupancy floor 58%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$17,375
Closing costs
$2,085
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 17 events

  1. 2026-06-18
    days on market $69,500 Active 274 DOM
  2. 2026-06-17
    days on market $69,500 Active 273 DOM
  3. 2026-06-16
    days on market $69,500 Active 272 DOM
  4. 2026-06-15
    days on market $69,500 Active 271 DOM
  5. 2026-06-13
    days on market $69,500 Active 269 DOM
  6. 2026-06-12
    days on market $69,500 Active 268 DOM
  7. 2026-06-09
    days on market $69,500 Active 265 DOM
  8. 2026-06-08
    days on market $69,500 Active 264 DOM
  9. 2026-06-07
    days on market $69,500 Active 263 DOM
  10. 2026-06-05
    days on market $69,500 Active 261 DOM
  11. 2026-06-04
    days on market $69,500 Active 259 DOM
  12. 2026-06-02
    days on market $69,500 Active 258 DOM
  13. 2026-06-01
    days on market $69,500 Active 257 DOM
  14. 2026-05-31
    days on market $69,500 Active 256 DOM
  15. 2026-03-05
    price $69,500 304-char remark
    Show marketing remark (304 chars)

    Weather looking for a fixer-upper, a small project, or just something to make an investment on this property would be a good fit! With a large yard, detached garage, possibly two living quarters or third bedroom this property has potential. Call Allison Rowland at 660-651-2051 With Tiger Country Realty.

  16. 2025-10-06
    price $79,500 304-char remark
    Show marketing remark (304 chars)

    Weather looking for a fixer-upper, a small project, or just something to make an investment on this property would be a good fit! With a large yard, detached garage, possibly two living quarters or third bedroom this property has potential. Call Allison Rowland at 660-651-2051 With Tiger Country Realty.

  17. 2025-09-17
    listed $84,500 Active 304-char remark
    Show marketing remark (304 chars)

    Weather looking for a fixer-upper, a small project, or just something to make an investment on this property would be a good fit! With a large yard, detached garage, possibly two living quarters or third bedroom this property has potential. Call Allison Rowland at 660-651-2051 With Tiger Country Realty.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MO · Resets to sale price

Current annual tax
$408 · $34/mo
Projected year-2 tax
$674 · $56/mo
Expected delta
+$266/yr (+$22/mo · 65.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,330
− Mortgage interest
−$3,893
− Property taxes
−$408
− Insurance
−$348
− Repairs & maintenance
−$986
− Management
−$986
− Depreciation
−$2,022
Taxable income
$3,687
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$885
After-tax cash flow
$3,727/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Shelby County R-IV
NCES district ID
2928110
Math proficiency
29% ▼ -10.00%
Reading proficiency
42% ▼ -3.00%
Median HH income
$36,627
Composite
29.44/100
National rank
#6517
State rank
#224 of 324 in MO

Livability — Clarence

Score
61/100
State rank
#442
US rank
#18045

Category grades

Amenities F Commute F Cost of living A+ Crime B+ Employment F Housing A+ Health & safety F User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarence, MO
Population (ZIP)
1,558

Population outlook (Shelby County) Hauer SSP2

Today (2025)
5,663 people
By 2030
5,352 · -5.5%
By 2040
4,762 · -15.9%
By 2050
4,200 · -25.8%
By 2075
3,058 · -46.0%
By 2100
2,166 · -61.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 2% Two or more races 2% Black 2% Asian 1%
Common ancestry
Lithuanian 2% Iranian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Shelby

2024 margin
Solid R (+65.6) · D 16.9% · R 82.5%
2008→2024 swing
-33.9pp toward R · 2008: -31.7pp · 2024: -65.6pp
All cycles
2024: R+65.6 2020: R+62.9 2016: R+59.0 2012: R+37.8 2008: R+31.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.27%
Current HPI
278.0846
Rent YoY
Metro
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

-17.8% since first listed
3 events — show timeline
  • 2026-03-05 Price Changed $69,500 NECAR
  • 2025-10-06 Price Changed $79,500 NECAR
  • 2025-09-17 Listed $84,500 NECAR

Property tax history

+2.2%/yr

Latest (2025): $408 · +12.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…